Flat
S3
1 bed
1 bath
Plot 11 Milton Gardens, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£37,150First YearProfit From Rental Income
£618
↗ 2%After 5 Years
Change In Property Value
£32,514
↗ 27%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £7,528 | £7,586 | £7,648 | £7,711 | £7,777 | £38,250 |
| Profit Before Tax | £-52 | £2 | £130 | £261 | £434 | £776 |
| Profit After Tax | £-52 | £2 | £106 | £212 | £352 | £618 |
| Change In Property Value | £4,218 | £4,365 | £7,100 | £8,171 | £8,661 | £32,514 |
| Net Return | £4,165 | £4,367 | £7,205 | £8,383 | £9,013 | £33,133 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change